[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -42.77%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 225,514 208,192 302,893 347,941 385,962 409,604 496,545 -40.88%
PBT 5,506 1,132 -995 13,309 24,410 31,932 24,454 -62.95%
Tax -1,864 -848 357 -2,793 -6,036 -7,000 -6,241 -55.28%
NP 3,642 284 -638 10,516 18,374 24,932 18,213 -65.77%
-
NP to SH 3,642 284 -638 10,516 18,374 24,932 18,213 -65.77%
-
Tax Rate 33.85% 74.91% - 20.99% 24.73% 21.92% 25.52% -
Total Cost 221,872 207,908 303,531 337,425 367,588 384,672 478,332 -40.05%
-
Net Worth 188,697 201,639 199,375 213,571 214,595 218,353 214,505 -8.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 26,391 56,799 16,614 13,265 19,869 - 16,654 35.88%
Div Payout % 724.64% 20,000.00% 0.00% 126.14% 108.14% - 91.44% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 188,697 201,639 199,375 213,571 214,595 218,353 214,505 -8.18%
NOSH 131,956 141,999 132,916 132,653 132,466 132,335 133,233 -0.63%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.61% 0.14% -0.21% 3.02% 4.76% 6.09% 3.67% -
ROE 1.93% 0.14% -0.32% 4.92% 8.56% 11.42% 8.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.90 146.61 227.88 262.29 291.37 309.52 372.69 -40.50%
EPS 2.76 0.20 -0.48 7.95 13.90 18.84 13.67 -65.55%
DPS 20.00 40.00 12.50 10.00 15.00 0.00 12.50 36.75%
NAPS 1.43 1.42 1.50 1.61 1.62 1.65 1.61 -7.59%
Adjusted Per Share Value based on latest NOSH - 132,653
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 167.88 154.98 225.48 259.02 287.32 304.92 369.64 -40.88%
EPS 2.71 0.21 -0.47 7.83 13.68 18.56 13.56 -65.78%
DPS 19.65 42.28 12.37 9.88 14.79 0.00 12.40 35.88%
NAPS 1.4047 1.5011 1.4842 1.5899 1.5975 1.6255 1.5968 -8.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.95 0.80 0.81 1.00 0.98 1.04 -
P/RPS 0.62 0.65 0.35 0.31 0.34 0.32 0.28 69.80%
P/EPS 38.41 475.00 -166.67 10.22 7.21 5.20 7.61 193.95%
EY 2.60 0.21 -0.60 9.79 13.87 19.22 13.14 -66.01%
DY 18.87 42.11 15.63 12.35 15.00 0.00 12.02 35.03%
P/NAPS 0.74 0.67 0.53 0.50 0.62 0.59 0.65 9.02%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 27/05/08 -
Price 1.09 1.00 0.91 0.80 0.83 1.02 1.03 -
P/RPS 0.64 0.68 0.40 0.31 0.28 0.33 0.28 73.43%
P/EPS 39.49 500.00 -189.58 10.09 5.98 5.41 7.53 201.54%
EY 2.53 0.20 -0.53 9.91 16.71 18.47 13.27 -66.84%
DY 18.35 40.00 13.74 12.50 18.07 0.00 12.14 31.67%
P/NAPS 0.76 0.70 0.61 0.50 0.51 0.62 0.64 12.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment